| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING EXPENSES | 17,558 | 8,779 | 8,779 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| LEASING COMMISSIONS | 2013-09-01 | 208,932 | 8,357 | 100.000000000000 | 25,072 | 25,072 | 33,429 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| MARYLAND WAREHOUSE | 2011-11-01 | 3,800,460 | 211,137 | SL | 39.000000000000 | 97,448 | 97,448 | ||
| MARYLAND WAREHOUSE IMPROVEMENTS | 2012-03-15 | 199,540 | 9,380 | SL | 39.000000000000 | 5,116 | 5,116 | ||
| HVAC | 2013-10-10 | 122,950 | 788 | SL | 39.000000000000 | 3,153 | 3,153 | ||
| HVAC | 2013-11-15 | 3,050 | 13 | SL | 39.000000000000 | 78 | 78 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| GOLDMAN SACHS CORPORATE FIXED INCOME | 4,385,252 | 4,344,179 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MARYLAND WAREHOUSE | 3,800,460 | 308,585 | 3,491,875 | |
| MARYLAND WAREHOUSE IMPROVEMENTS | 199,540 | 14,496 | 185,044 | |
| HVAC | 122,950 | 3,941 | 119,009 | |
| HVAC | 3,050 | 91 | 2,959 | |
| LEASING COMMISSIONS | 208,932 | 33,429 | 175,503 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| GOLDMAN SACHS FIXED INCOME FUNDS | AT COST | 4,326,518 | 3,507,106 |
| INVEST IN TERRACINA INV., LLC | AT COST | 491,858 | 491,858 |
| LEASING COMMISSIONS NET OF AMORTIZATION | AT COST | 175,503 | 175,503 |
| INVEST IN VASC. HEALTH SCI.LLC | AT COST | 1,600,000 | 0 |
| ACCRUED VSH INTEREST | AT COST | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL EXPENSES | 95,716 | 95,716 | 0 |
| Description | Amount |
|---|---|
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LOSS ON PASSTHROUGH - TERRACINA | 2,751 | 2,751 | 0 | |
| OTHER EXPENSES | 404 | 404 | 0 | |
| INTEREST | 116 | 0 | 0 | |
| VHS INTEREST | 400,000 | 400,000 | 0 | |
| INSURANCE | 9,677 | 9,677 | 0 | |
| UTILITIES | -598 | -598 | 0 | |
| AMORTIZATION | 25,072 | 25,072 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| TENANT SECURITY DEPOSIT | 39,273 | 39,273 |
| TENANT ESCROW DEPOSIT | 37,446 | 43,917 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 47,148 | 47,148 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 2,365 | 0 | 0 | |
| PROPERTY TAXES | 165,994 | 165,994 | 0 |